| Revenue | DKK 67K | -103% |
| EBITDA | DKK 67K | +103% |
| Net profit | DKK 2,6M | +119% |
| Total assets | DKK 193,4M | +2% |
| Equity | DKK 184,7M | +1% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.741.400 | 1.069.000 | 89.000 | 39.600 | -7.333 | 6.290 | -1.201 | -2.407 | 67 |
| Staff expenses | -0 | -0 | -0 | -0 | -1.874 | -928 | -8 | -0 | -0 |
| EBITDA | 719.000 | 13.400 | -9.800 | -27.500 | -9.207 | -18.327 | -17.179 | -2.407 | 67 |
| Depreciation & amort. | -194.700 | -184.300 | -20.100 | -17.900 | -7.972 | -6.531 | -0 | -0 | -0 |
| EBIT | 524.300 | -170.900 | -29.900 | -45.400 | -17.179 | -24.858 | -17.179 | -2.407 | 67 |
| Net financials | -217.200 | -165.000 | -14.500 | -5.000 | 219.944 | 5.423 | -17.231 | -10.966 | 2.493 |
| Profit before tax | 307.100 | -336.000 | -44.500 | -40.400 | 202.765 | -19.435 | -18.440 | -13.373 | 2.560 |
| Tax | 15.300 | 2.200 | -400 | -200 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 291.800 | -338.300 | -44.000 | -40.200 | 202.765 | -19.435 | -18.440 | -13.373 | 2.560 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.697.600 | 4.118.200 | 405.200 | 358.800 | 521.487 | 217.245 | 196.329 | 189.369 | 193.363 |
| Equity | 2.024.500 | 1.545.200 | 155.500 | 129.100 | 347.211 | 214.175 | 195.803 | 182.337 | 184.730 |
| Long-term debt | 2.153.200 | 943.800 | 205.200 | 600 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 519.900 | 1.629.200 | 44.400 | 229.000 | 174.276 | 3.070 | 526 | 7.032 | 8.633 |
| Total debt | 2.673.100 | 2.573.000 | 249.700 | 229.600 | 174.276 | 3.070 | 526 | 7.032 | 8.633 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CW Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
TM Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
CS Management | Management | 2010 | — | — |
SE Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2011 | — | — | |
TR | Board of Directors | 2014 | — | — |
| Chairman | 2016 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Wilhelm Berg | Chief Executive Officer | 0 companies |
| Trond Myklebust | Chief Executive Officer | 0 companies |
| Caroline Sundorph Pontoppidan | Management | 0 companies |
| Stefan Erik Eliasson | Chief Executive Officer | 0 companies |
| Henrik Møgelmose | Board of Directors | 0 companies |
| Lars Håkan Larsson | Board of Directors | 0 companies |
| Åge Korsvold | Board of Directors | 0 companies |
| Bengt Christer Olsson | Board of Directors | 0 companies |
| Bengt Jonas Enander | Board of Directors | 0 companies |
| Bengt Arve Rem | Board of Directors | 0 companies |
| Bengt Arve Rem | Chairman | 0 companies |
| Rolf Svein Skaarberg | Board of Directors | 0 companies |
| Tom Ruud | Board of Directors | 0 companies |
| Anders Folke Patriksson | Chairman | 0 companies |
| Christen Sveaas | Chairman | 0 companies |
| Erik Borgen | Board of Directors | 0 companies |
| Henning Eskild Jensen | Board of Directors | 0 companies |
| Michael Egede Budtz | Chairman | 0 companies |
| Per Magnus Sonnorp | Board of Directors | 0 companies |